Previous Close | $27.37 |
Intrinsic Value | $24.86 |
Upside potential | -9% |
Data is not available at this time.
Forward Air Corporation operates in the asset-light logistics and transportation sector, specializing in expedited less-than-truckload (LTL) freight services. The company generates revenue primarily through time-sensitive shipping solutions, including ground transportation, air freight forwarding, and intermodal services. Its core customer base spans industries such as retail, healthcare, and manufacturing, where reliability and speed are critical. Forward Air differentiates itself through a network of terminals and partnerships, enabling efficient regional and national coverage. The company competes with larger logistics providers by focusing on high-service niches, though its asset-light model exposes it to fluctuating fuel and labor costs. Market positioning is reinforced by technology-driven tracking and operational efficiency, though competitive pressures and economic cycles impact pricing power.
Forward Air reported revenue of $2.47 billion for FY 2024, but net income was deeply negative at -$817 million, driven by significant operational challenges. Diluted EPS stood at -$29.24, reflecting severe profitability pressures. Operating cash flow was negative at -$75.4 million, exacerbated by capital expenditures of -$37.1 million. These metrics suggest inefficiencies in cost management or potential one-time impairments, warranting further scrutiny.
The company’s negative earnings and cash flow indicate strained capital efficiency, with no discernible earnings power in the reported period. High debt levels and operational losses raise concerns about sustainable returns on invested capital. The absence of positive free cash flow limits reinvestment capacity, though the asset-light model could theoretically support margin recovery if operational headwinds abate.
Forward Air’s balance sheet shows $104.9 million in cash against $2.15 billion in total debt, signaling elevated leverage. The net debt position underscores liquidity risks, particularly given negative operating cash flow. Shareholders’ equity is likely eroded by the year’s losses, potentially tightening access to financing. Financial health appears precarious without near-term profitability improvements or debt restructuring.
No dividends were paid in FY 2024, aligning with the company’s focus on preserving capital amid losses. Growth trends are unclear due to the severe earnings decline, though the logistics sector’s long-term demand drivers remain intact. Historical performance suggests cyclical sensitivity, but recent results deviate sharply from industry peers, indicating idiosyncratic challenges.
The steep net loss and negative EPS render traditional valuation metrics (e.g., P/E) meaningless. Market expectations likely hinge on restructuring potential or sector recovery, but the debt burden may cap upside. Investors should monitor cost containment and freight volume trends for signs of stabilization.
Forward Air’s asset-light model and niche focus offer flexibility, but current execution risks overshadow these advantages. The outlook remains uncertain until operational turnaround evidence emerges. Strategic initiatives to reduce leverage and improve service pricing will be critical to restoring investor confidence in a competitive logistics landscape.
Company filings (CIK: 0000912728), FY 2024 preliminary financial data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |